Flat
B1
2 beds
2 baths
Chapmans Yard, Upper Gough Street, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£146,840First YearProfit From Rental Income
£39,782
↗ 27%After 5 Years
Change In Property Value
£111,178
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,368 | £28,794 | £29,225 | £29,956 | £30,705 | £147,048 |
| Total Expenses | £19,393 | £19,485 | £19,570 | £19,684 | £19,802 | £97,934 |
| Profit Before Tax | £8,975 | £9,308 | £9,656 | £10,272 | £10,903 | £49,114 |
| Profit After Tax | £7,270 | £7,540 | £7,821 | £8,320 | £8,831 | £39,782 |
| Change In Property Value | £11,310 | £20,867 | £26,652 | £30,674 | £21,676 | £111,178 |
| Net Return | £18,580 | £28,407 | £34,473 | £38,994 | £30,508 | £150,961 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change